Flat
HA3
0 beds
0 baths
Kenton Road HA3
London, England · HA3
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£9,400
↗ 14%After 5 Years
Change In Property Value
£29,982
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,312 | £12,497 | £12,684 | £13,001 | £13,326 | £63,820 |
| Total Expenses | £10,308 | £10,377 | £10,436 | £10,510 | £10,585 | £52,216 |
| Profit Before Tax | £2,004 | £2,120 | £2,248 | £2,491 | £2,741 | £11,605 |
| Profit After Tax | £1,623 | £1,717 | £1,821 | £2,018 | £2,220 | £9,400 |
| Change In Property Value | £2 | £4,399 | £7,852 | £10,449 | £7,280 | £29,982 |
| Net Return | £1,625 | £6,116 | £9,673 | £12,467 | £9,500 | £39,382 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change